[HSL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.95%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 625,519 604,228 604,578 638,004 538,316 475,472 390,896 36.69%
PBT 54,880 50,504 48,246 48,900 43,488 38,078 31,056 46.01%
Tax -13,428 -12,626 -12,496 -12,484 -10,650 -8,176 -7,966 41.50%
NP 41,452 37,877 35,750 36,416 32,838 29,902 23,090 47.55%
-
NP to SH 41,403 37,828 35,702 36,368 32,039 29,830 23,012 47.77%
-
Tax Rate 24.47% 25.00% 25.90% 25.53% 24.49% 21.47% 25.65% -
Total Cost 584,067 566,350 568,828 601,588 505,478 445,569 367,806 35.99%
-
Net Worth 884,117 870,984 860,323 851,476 842,299 832,628 829,440 4.33%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 884,117 870,984 860,323 851,476 842,299 832,628 829,440 4.33%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.63% 6.27% 5.91% 5.71% 6.10% 6.29% 5.91% -
ROE 4.68% 4.34% 4.15% 4.27% 3.80% 3.58% 2.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 113.83 109.96 110.02 116.10 97.96 86.53 71.13 36.69%
EPS 7.53 6.88 6.50 6.60 5.83 5.43 4.18 47.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6089 1.585 1.5656 1.5495 1.5328 1.5152 1.5094 4.33%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.35 103.70 103.76 109.50 92.39 81.60 67.09 36.68%
EPS 7.11 6.49 6.13 6.24 5.50 5.12 3.95 47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5173 1.4948 1.4765 1.4613 1.4456 1.429 1.4235 4.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.31 0.97 0.97 0.96 1.00 0.86 1.04 -
P/RPS 1.15 0.88 0.88 0.83 1.02 0.99 1.46 -14.67%
P/EPS 17.39 14.09 14.93 14.51 17.15 15.84 24.83 -21.08%
EY 5.75 7.10 6.70 6.89 5.83 6.31 4.03 26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.62 0.62 0.65 0.57 0.69 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 23/09/21 20/05/21 26/02/21 26/11/20 06/08/20 -
Price 1.35 0.975 0.975 0.97 0.97 0.90 1.07 -
P/RPS 1.19 0.89 0.89 0.84 0.99 1.04 1.50 -14.26%
P/EPS 17.92 14.16 15.01 14.66 16.64 16.58 25.55 -21.00%
EY 5.58 7.06 6.66 6.82 6.01 6.03 3.91 26.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.62 0.63 0.63 0.59 0.71 11.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment